Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.68% first-year return on $62,121 initial cash invested.
13.68%
Cash On Cash
11.28%
Cap Rate
1.78
DSCR
$3,940
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $3,232 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$3,232
Mortgage P&I
28%
$1,109
Property Taxes
4%
$156
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985